Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 600 South Dearborn Street, Chicago, Illinois 60605, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$46,152

Profit (Cash Flow)

$1,752

Cash on Cash Return

40.3%

Annual Revenue

$46,152

AirDNA projects $231/night at 59% occupancy ($49,779). Airbtics projects $243/night at 52% occupancy ($46,152). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 52% occupancy rate, $243 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$37,283$45,552$51,768$59,665
Occupancy40%55%63%80%
Nightly Rate$205$206$277$320

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

40.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,752$3,504$5,257$7,009$8,762$17,524$52,573
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$1,752$3,504$5,257$7,009$8,762$17,524$52,573

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.28%

Payback Period Days

906

Return on Investment

40.28%

property-location

600 S Dearborn St Chicago, Illinois, 60605-1821

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$46,152

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 59% occupancy.Projected nightly rate is $243/night at 52% occupancy.

Top 51% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

$1,752

Profit

Revenue

$46,152

Operating Expenses

$18,000

Operating Income

$28,152

Net Effective Rent

$26,400

Profit (Cash Flow)

$1,752

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

40.28%

Payback Period Days

906